|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Interest and Dividend Income
|
|
$1.5m
|
$1.4m
|
$1.3m
|
$1.5m
|
$1.7m
|
$1.4m
|
$6.0m
|
$3.5m
|
$3.7m
|
$3.3m
|
|
Amortization of Intangible Assets
|
|
$627k
|
$479k
|
$433k
|
$923k
|
$1.7m
|
$1.6m
|
$1.3m
|
$1.1m
|
$3.8m
|
$5.3m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
$34k
|
$59k
|
$2k
|
$44k
|
$233k
|
$114k
|
$3k
|
($1k)
|
$103k
|
($4.6m)
|
|
Goodwill, Impairment Loss
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$0
|
|
Other Income
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$9.2m
|
$5.8m
|
$3.5m
|
$4.9m
|
|
Loans, including related fees
|
|
$86.1m
|
$91.1m
|
$100.5m
|
$124.8m
|
$137.2m
|
$128.0m
|
$146.3m
|
$189.6m
|
$226.3m
|
$267.8m
|
|
Taxable
|
|
$14.5m
|
$14.3m
|
$16.9m
|
$15.2m
|
$13.6m
|
$14.0m
|
$21.0m
|
$24.6m
|
$24.2m
|
$23.8m
|
|
Tax-exempt
|
|
$7.3m
|
$7.4m
|
$7.5m
|
$7.7m
|
$8.0m
|
$8.8m
|
$10.0m
|
$10.6m
|
$10.5m
|
$10.7m
|
|
Other
|
|
$22.1m
|
$22.4m
|
$25.8m
|
$33.0m
|
$31.7m
|
$32.7m
|
$36.0m
|
$35.4m
|
$39.9m
|
$43.5m
|
|
Deposits
|
|
$4.2m
|
$6.0m
|
$9.0m
|
$15.7m
|
$12.8m
|
$8.2m
|
$16.7m
|
$51.7m
|
$81.1m
|
$72.4m
|
|
Short-term borrowings
|
|
$134k
|
$245k
|
$501k
|
$1.1m
|
$568k
|
$387k
|
$1.2m
|
$5.4m
|
$4.3m
|
$6.5m
|
|
Other borrowings
|
|
$114k
|
$82k
|
$112k
|
$653k
|
$770k
|
$252k
|
$273k
|
$4.1m
|
$4.4m
|
$6.8m
|
|
NET INTEREST INCOME
|
|
$105.0m
|
$107.9m
|
$116.6m
|
$131.7m
|
$146.3m
|
$143.4m
|
$165.0m
|
$167.3m
|
$175.0m
|
$219.9m
|
|
Provision for credit losses
|
|
—
|
—
|
—
|
—
|
$10.5m
|
$2.5m
|
($2.0m)
|
$7.3m
|
$16.2m
|
$8.2m
|
|
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
|
|
$101.7m
|
$102.6m
|
$110.8m
|
$127.0m
|
$135.8m
|
$140.9m
|
$167.1m
|
$160.0m
|
$158.8m
|
$211.7m
|
|
Trust and financial services
|
|
$5.2m
|
$5.0m
|
$5.3m
|
$5.0m
|
$5.4m
|
$5.3m
|
$5.2m
|
$5.2m
|
$5.5m
|
$5.8m
|
|
Service charges and fees on deposit accounts
|
|
$10.5m
|
$11.9m
|
$11.7m
|
$11.8m
|
$10.3m
|
$10.1m
|
$27.5m
|
$28.1m
|
$29.7m
|
$31.4m
|
|
Other service charges and fees
|
|
$12.3m
|
$12.5m
|
$13.0m
|
$14.0m
|
$15.6m
|
$18.2m
|
$665k
|
$801k
|
$999k
|
$1.1m
|
|
Securities gains (losses), net
|
|
$34k
|
$59k
|
$2k
|
$44k
|
$233k
|
$114k
|
$3k
|
($1k)
|
$103k
|
($4.6m)
|
|
Interchange income
|
|
—
|
—
|
—
|
—
|
$344k
|
$438k
|
$559k
|
$676k
|
$655k
|
$755k
|
|
Loan servicing fees
|
|
—
|
—
|
—
|
—
|
$1.7m
|
$1.8m
|
$1.6m
|
$1.2m
|
$1.3m
|
$1.2m
|
|
Gain on sales of mortgage loans
|
|
$1.8m
|
$1.7m
|
$1.8m
|
$2.6m
|
$6.6m
|
$5.0m
|
$2.0m
|
$966k
|
$1.2m
|
$1.5m
|
|
Salaries and employee benefits
|
|
$52.7m
|
$51.3m
|
$50.7m
|
$54.8m
|
$61.9m
|
$64.5m
|
$65.6m
|
$68.5m
|
$74.6m
|
$79.1m
|
|
Provision for income taxes
|
|
$19.9m
|
$20.6m
|
$11.1m
|
$12.1m
|
$11.7m
|
$12.6m
|
$16.7m
|
$11.8m
|
$9.9m
|
$19.5m
|
|
Change in unrealized gains (losses) on securities, net of reclassifications and taxes
|
|
($10.1m)
|
$3.3m
|
($8.9m)
|
$21.0m
|
$19.3m
|
($18.5m)
|
($144.6m)
|
$10.9m
|
($9.8m)
|
$44.4m
|
|
Change in funded status of post retirement benefits, net of taxes
|
|
$5.4m
|
($3.9m)
|
$2.5m
|
($5.0m)
|
($2.0m)
|
$6.3m
|
$7.0m
|
$2.0m
|
$4.6m
|
$1.2m
|
|
COMPREHENSIVE INCOME (LOSS)
|
|
$33.6m
|
$28.6m
|
$40.2m
|
$64.8m
|
$71.1m
|
$40.8m
|
($66.4m)
|
$73.6m
|
$42.1m
|
$124.8m
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
$58.3m
|
$49.8m
|
$57.7m
|
$61.0m
|
$65.5m
|
$65.6m
|
$87.8m
|
$72.5m
|
$57.2m
|
$98.7m
|
|
TOTAL INTEREST INCOME
|
|
$109.4m
|
$114.2m
|
$126.2m
|
$149.1m
|
$160.5m
|
$152.2m
|
$183.3m
|
$228.4m
|
$264.7m
|
$305.6m
|
|
TOTAL NON-INTEREST INCOME
|
|
$46.9m
|
$35.9m
|
$38.2m
|
$38.5m
|
$42.5m
|
$42.1m
|
$46.7m
|
$42.7m
|
$42.8m
|
$42.0m
|
|
INCOME BEFORE INCOME TAXES
|
|
$58.3m
|
$49.8m
|
$57.7m
|
$61.0m
|
$65.5m
|
$65.6m
|
$87.8m
|
$72.5m
|
$57.2m
|
$98.7m
|
|
Net Income (Loss) Attributable to Parent
|
|
$38.4m
|
$29.1m
|
$46.6m
|
$48.9m
|
$53.8m
|
$53.0m
|
$71.1m
|
$60.7m
|
$47.3m
|
$79.2m
|
|
Earnings Per Share, Basic
|
|
$3.12
|
$2.38
|
$3.80
|
$3.80
|
$3.93
|
$4.02
|
$5.82
|
$5.08
|
$4.00
|
$6.68
|
|
Earnings Per Share, Diluted
|
|
$3.12
|
$2.38
|
$3.80
|
$3.80
|
$3.93
|
$4.02
|
$5.82
|
$5.08
|
$4.00
|
$6.68
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
—
|
—
|
—
|
—
|
13.7m
|
13.2m
|
12.2m
|
11.9m
|
11.8m
|
11.9m
|
|
Weighted average number of shares outstanding, basic (in shares)
|
|
—
|
—
|
—
|
—
|
13.7m
|
13.2m
|
12.2m
|
11.9m
|
11.8m
|
11.9m
|
|
Weighted average number of shares outstanding, diluted (in shares)
|
|
—
|
—
|
—
|
—
|
13.7m
|
13.2m
|
12.2m
|
11.9m
|
11.8m
|
11.9m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
—
|
—
|
—
|
—
|
13.7m
|
13.2m
|
12.2m
|
11.9m
|
11.8m
|
11.9m
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Labor and Related Expense
|
|
$52.7m
|
$51.3m
|
$50.7m
|
$54.8m
|
$61.9m
|
$64.5m
|
$65.6m
|
$68.5m
|
$74.6m
|
$79.1m
|
|
Equipment Expense
|
|
$7.3m
|
$7.2m
|
$6.8m
|
$8.2m
|
$10.6m
|
$10.2m
|
$12.4m
|
$14.0m
|
$17.6m
|
$19.0m
|
|
Financing Receivable Excluding Accrued Interest Credit Loss Expense Reversal
|
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
$7.3m
|
$16.2m
|
$8.2m
|
|
Operating Lease, Expense
|
|
—
|
—
|
—
|
—
|
—
|
$1.4m
|
$1.2m
|
$1.2m
|
$1.3m
|
$1.5m
|
|
Share-based Payment Arrangement, Expensed and Capitalized, Amount
|
|
—
|
—
|
—
|
—
|
—
|
—
|
$825k
|
$895k
|
$1.3m
|
$931.0m
|
|
Occupancy expense
|
|
$6.9m
|
$6.9m
|
$7.0m
|
$7.6m
|
$8.2m
|
$8.8m
|
$9.8m
|
$9.4m
|
$9.6m
|
$10.5m
|
|
FDIC Expense
|
|
$1.3m
|
$915k
|
$929k
|
$693k
|
$316k
|
$1.3m
|
$2.3m
|
$2.9m
|
$2.8m
|
$2.8m
|
|
Interest Expense
|
|
$4.4m
|
$6.3m
|
$9.6m
|
$17.5m
|
$14.1m
|
$8.8m
|
$18.3m
|
$61.1m
|
$89.8m
|
$85.7m
|
|
Interest Income (Expense), Net
|
|
$105.0m
|
$107.9m
|
$116.6m
|
$131.7m
|
$146.3m
|
$143.4m
|
$165.0m
|
$167.3m
|
$175.0m
|
$219.9m
|
|
Defined Benefit Plan, Net Periodic Benefit Cost (Credit), Gain (Loss) Due to Settlement
|
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Total interest expense
|
|
$4.4m
|
$6.3m
|
$9.6m
|
$17.5m
|
$14.1m
|
$8.8m
|
$18.3m
|
$61.1m
|
$89.8m
|
$85.7m
|
|
TOTAL NON-INTEREST EXPENSE
|
|
$90.3m
|
$88.7m
|
$91.3m
|
$104.4m
|
$112.8m
|
$117.4m
|
$126.0m
|
$130.2m
|
$144.4m
|
$154.9m
|
|
Income Tax Expense (Benefit)
|
|
$19.9m
|
$20.6m
|
$11.1m
|
$12.1m
|
$11.7m
|
$12.6m
|
$16.7m
|
$11.8m
|
$9.9m
|
$19.5m
|